PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 07/21/10 EST. NO.04 TIME 08:10 AM R.E. NAME: JIM HANSON 04-0T1454 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 07/21/10 EST. NO.04 TIME 08:10 AM R.E. NAME: JIM HANSON 04-0T1454 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/21/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0T1454 TIME 08:10 AM ESTIMATE NO. 04 BID OPENING 12/16/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: JIM HANSON DATE OF THIS ESTIMATE 07/21/10 LOCATION PROGRESS ESTIMATE 04-SOL-37-7.2/10.5 ----------------- 04-SOL-29-4.7/5.9 PARKER LANDSCAPE DEV, INC IN SOLANO COUNTY IN VALLEJO ON 6251 SKY CREEK DR SUITE A ROUTE 37 FROM THE NAPA RIVER BRIDGE SACRAMENTO, CA 95828 TO DIABLO STREET (KP R12.9/R16.9) FED. AID NO. NH- ( ) HIGHWAY PLANTING AND LANDSCAPING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,000.00 0.000 0.00 02 TEMPORARY FENCE (TYPE ESA) LF 2.9600 6,275.20 902.000 2,669.92 03 CONSTRUCTION SITE MANAGEMENT LS 8,704.0000 8,704.00 0.500 4,352.00 0.850 7,398.40 04 PREPARE STORM WATER POLLUTION LS 2,493.0000 2,493.00 0.900 2,243.70 PREVENTION PLAN 05 TEMPORARY CHECK DAM LF 12.3600 1,483.20 36.000 444.96 06 TEMPORARY DRAINAGE INLET PROTECTION EA 196.5800 786.32 4.000 786.32 07 STREET SWEEPING LS 1,795.0000 1,795.00 0.000 0.00 08 CONSTRUCTION AREA SIGNS LS 4,560.0000 4,560.00 0.750 3,420.00 09 TRAFFIC CONTROL SYSTEM LS 23,450.0000 23,450.00 0.000 0.00 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,822.0000 12,822.00 0.000 0.00 11 LEAD COMPLIANCE PLAN LS 932.0000 932.00 0.900 838.80 12 ROADSIDE CLEARING LS 22,319.0000 22,319.00 0.900 20,087.10 13 ROCK BLANKET SQYD 54.5500 91,644.00 0.000 0.00 14 CULTIVATE SQYD 3.1200 26,863.20 0.000 0.00 15 SOIL AMENDMENT CY 17.8100 19,591.00 65.000 1,157.65 16 MULCH CY 28.9500 136,933.50 223.000 6,455.85 17 COMMERCIAL FERTILIZER (SLOW RELEASE) LB 0.7300 569.40 0.000 0.00 18 COMMERCIAL FERTILIZER (PACKET) EA 0.1000 1,110.00 1,981.000 198.10 19 FIBER ROLLS LF 2.3200 19,696.80 422.000 979.04 2,636.000 6,115.52 20 PLANT (GROUP A) EA 6.6200 28,929.40 979.000 6,480.98 21 PLANT (GROUP B) EA 22.3700 6,487.30 45.000 1,006.65 22 PLANT (GROUP U) EA 64.7800 25,264.20 127.000 8,227.06 PROGRAM CAS145 PAGE 2 DATE 07/21/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0T1454 TIME 08:10 AM ESTIMATE NO. 04 BID OPENING 12/16/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: JIM HANSON DATE OF THIS ESTIMATE 07/21/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 SEEDING SQYD 0.4700 4,046.70 0.000 0.00 24 PLANT ESTABLISHMENT WORK LS 143,547.0000 143,547.00 0.000 0.00 25 CONTROL AND NEUTRAL CONDUCTORS LS 54,533.0000 54,533.00 0.200 10,906.60 0.550 29,993.15 26 3/4" ELECTRIC REMOTE CONTROL VALVE EA 193.8700 3,101.92 5.000 969.35 7.000 1,357.09 27 1" ELECTRIC REMOTE CONTROL VALVE EA 193.8700 6,397.71 6.000 1,163.22 22.000 4,265.14 28 1 1/4" ELECTRIC REMOTE CONTROL VALVE EA 215.1200 8,389.68 5.000 1,075.60 25.000 5,378.00 29 2" ELECTRIC REMOTE CONTROL VALVE EA 210.5800 210.58 0.000 0.00 30 3" ELECTRIC REMOTE CONTROL VALVE EA 324.2000 1,296.80 1.000 324.20 3.000 972.60 31 8 STATION IRRIGATION CONTROLLER EA 2,918.9200 2,918.92 0.000 0.00 (WALL MOUNTED) 32 16 STATION IRRIGATION CONTROLLER EA 3,057.3300 3,057.33 0.000 0.00 (WALL MOUNTED) 33 24 STATION IRRIGATION CONTROLLER EA 3,170.9400 3,170.94 0.000 0.00 (WALL MOUNTED) 34 28 STATION IRRIGATION CONTROLLER EA 3,243.2000 6,486.40 1.000 3,243.20 (WALL MOUNTED) 35 3/4" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 0.9300 31,726.95 5,561.000 5,171.73 15,731.000 14,629.83 F) 36 1" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 0.9900 17,279.46 1,930.000 1,910.70 6,517.000 6,451.83 F) 37 1 1/4" PLASTIC PIPE (PR 200) LF 1.1200 15,159.20 2,223.000 2,489.76 7,807.000 8,743.84 F) (SUPPLY LINE) 38 1 1/2" PLASTIC PIPE (PR 200) LF 1.2400 9,312.40 2,463.000 3,054.12 6,007.000 7,448.68 F) (SUPPLY LINE) 39 2" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 4.8600 32,367.60 2,240.000 10,886.40 5,948.000 28,907.28 F) 40 3" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 4.1600 9,027.20 18.000 74.88 2,070.000 8,611.20 F) 41 3" PLASTIC PIPE (PR 315) (SUPPLY LINE) LF 4.8100 1,539.20 17.000 81.77 216.000 1,038.96 42 IRRIGATION CONTROLLER ENCLOSURE EA 346.6000 1,733.00 2.000 693.20 3.000 1,039.80 CABINET 43 WATER METER EA 7,322.6500 7,322.65 1.000 7,322.65 44 IRRIGATION SLEEVE LF 5.4200 81.30 15.000 81.30 45 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,950.8500 7,803.40 2.000 3,901.70 2.000 3,901.70 46 2" BACKFLOW PREVENTER ASSEMBLY EA 7,096.8900 14,193.78 1.000 7,096.89 1.000 7,096.89 47 SPRINKLER (TYPE A-5) EA 51.1600 5,627.60 4.000 204.64 39.000 1,995.24 48 SPRINKLER (TYPE A-6) EA 76.1400 18,273.60 13.000 989.82 126.000 9,593.64 49 SPRINKLER (TYPE C-2) EA 11.0600 29,087.80 504.000 5,574.24 1,229.000 13,592.74 PROGRAM CAS145 PAGE 3 DATE 07/21/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0T1454 TIME 08:10 AM ESTIMATE NO. 04 BID OPENING 12/16/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: JIM HANSON DATE OF THIS ESTIMATE 07/21/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 1 1/2" GATE VALVE EA 174.1400 1,393.12 1.000 174.14 5.000 870.70 51 2" GATE VALVE EA 191.1000 3,822.00 3.000 573.30 10.000 1,911.00 52 3" GATE VALVE EA 497.1300 1,988.52 1.000 497.13 3.000 1,491.39 53 1" WYE STRAINER EA 144.0500 864.30 2.000 288.10 4.000 576.20 54 1 1/4" WYE STRAINER EA 163.6100 654.44 1.000 163.61 3.000 490.83 55 1 1/2" WYE STRAINER EA 165.0600 1,485.54 5.000 825.30 56 3/4" QUICK COUPLING VALVE EA 193.3500 4,060.35 3.000 580.05 10.000 1,933.50 57 4' CHAIN LINK GATE (TYPE CL-6) EA 1,077.9800 2,155.96 0.000 0.00 58 12' CHAIN LINK GATE (TYPE CL-6) EA 1,436.5100 1,436.51 0.000 0.00 59 ELECTRIC SERVICE (IRRIGATION) LS 17,016.0000 17,016.00 0.400 6,806.40 0.600 10,209.60 PROGRAM CAS145 PAGE 4 DATE 07/21/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0T1454 TIME 08:10 AM ESTIMATE NO. 04 BID OPENING 12/16/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: JIM HANSON DATE OF THIS ESTIMATE 07/21/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 70,982.59 251,504.29 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 70,982.59 251,504.29 60 MOBILIZATION LS 20,057.0000 20,057.00 0.200 4,011.40 0.950 19,054.15 ORIGINAL CONTRACT AMOUNT 936,334.38 TOTAL WORK COMPLETED 74,993.99 270,558.44 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 74,993.99 270,558.44 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 02/02/10 930 02/02/10 03/22/10 12/19/13 68 16 0 0 29% 7% PROGRESS IS SATISFACTORY JIM HANSON RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 07/21/10